Epitomee Medical Ratios and Metrics

Market cap in millions ILS. Fiscal year is January - December.

Millions ILS. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 15, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	221	182	271	108	338	931
Market Cap Growth	-9.29%	-32.71%	149.63%	-67.89%	-63.70%	-
Enterprise Value	196	136	194	-25	153	897
Last Close Price	7.39	6.11	9.16	3.71	11.56	31.60
PS Ratio	325.88	268.35	-	3.01	-	-
PB Ratio	2.67	2.20	2.19	0.87	2.44	5.62
P/TBV Ratio	2.67	2.20	2.19	0.87	2.44	5.62
EV/Sales Ratio	287.93	199.94	-	-	-	-
Debt / Equity Ratio	0.21	0.21	0.13	0.11	0.10	0.01
Net Debt / Equity Ratio	-0.31	-0.31	-0.52	-0.89	-1.07	-1.20
Net Debt / EBITDA Ratio	0.90	0.90	8.93	4.71	3.82	7.31
Net Debt / FCF Ratio	0.85	0.85	1.37	2.57	3.21	10.35
Asset Turnover	0.01	0.01	-	0.21	-	-
Inventory Turnover	3.57	3.57	-	-	-	-
Quick Ratio	5.98	5.98	8.92	17.87	21.43	26.44
Current Ratio	6.23	6.23	9.00	17.92	21.52	26.49
Return on Equity (ROE)	-28.75%	-28.75%	-4.26%	-15.31%	-33.19%	-40.22%
Return on Assets (ROA)	-16.25%	-16.25%	-3.11%	-8.86%	-11.41%	-12.56%
Return on Capital Employed (ROCE)	-31.00%	-31.00%	-5.30%	-17.70%	-20.90%	-13.80%
Earnings Yield	-12.41%	-15.07%	-1.97%	-18.86%	-16.02%	-3.85%
FCF Yield	-13.67%	-16.61%	-17.36%	-39.82%	-13.65%	-2.06%
Buyback Yield / Dilution	-0.97%	-0.97%	-0.36%	-0.69%	-1575.26%	-669.53%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.